XML 15 R10.htm IDEA: XBRL DOCUMENT  v2.3.0.11
Allowance for Loan Losses
6 Months Ended
Jun. 30, 2011
Allowance for Loan Losses

NOTE 5.               Allowance for Loan Losses

The Company considers that the determination of the allowance for loan losses involves a higher degree of judgment and complexity than its other significant accounting policies.   The balance in the allowance for loan losses is determined based on management’s review and evaluation of the loan portfolio in relation to past loss experience, the size and composition of the portfolio, current economic events and conditions, and other pertinent factors, including management’s assumptions as to future delinquencies, recoveries and losses.   All of these factors may be susceptible to significant change.   To the extent actual outcomes differ from management’s estimates, additional provisions for loan losses may be required that would adversely impact earnings in future periods.

 

 

The following table presents an analysis of the allowance for loan losses.

 

 

 

 

 

 

 

 

(in 000’s)

 

 

 

For the six months ended June 30, 2011

 

 

 

 

Commercial and industrial

Commercial real estate

 

Consumer real estate

Consumer loans other

Total

Beginning balance

 

 $                                    301

 $                               553

 

 $                                                      52

 $                                  20

 $                    926

Provision for possible loan losses

 

                                         40

                                    23

 

                                                          -  

                                       7

                         70

 

 

 

 

 

 

 

 

Charge-offs

 

                                        (62)

                                (148)

 

                                                          -  

                                   (37)

                     (247)

Recoveries

 

                                           1

                                      4

 

                                                           3

                                     10

                         18

Net charge-offs

 

                                        (61)

                                (144)

 

                                                           3

                                   (27)

                     (229)

 

 

 

 

 

 

 

 

Ending balance

 

 $                                    280

 $                               432

 

 $                                                      55

 $                                  -  

 $                    767

 

 

 

 

 

 

 

 

Period-end amount allocated to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Loans indivdually evaluated for impairment

 

 $                                      27

 $                                 -  

 

 $                                                       -  

 $                                  -  

 $                      27

 Loans collectively  evaluated for impairment

 

                                       253

                                  432

 

                                                         55

                                     -  

                       740

 

 

 $                                    280

 $                               432

 

 $                                                      55

 $                                  -  

 $                    767

 

 

 

 

 

 

 

 

Loans, ending balance:

 

 

 

 

 

 

 

 Loans indivdually evaluated for impairment

 

 $                                    621

 $                            1,148

 

 $                                                       -  

 $                                  -  

 $                 1,769

 Loans collectively  evaluated for impairment

 

3,053

28,740

 

6,010

                                2,005

                  39,808

Total

 

 $                                 3,674

 $                          29,888

 

 $                                                 6,010

 $                             2,005

 $               41,577

 

 

 

 

 

 

 

 

 

 

 

 

For the six months ended June 30, 2010

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses

 

 

 

 

 

 

  

Beginning balance

 

 

 

 

 

 

$727

Charge-offs:

 

 

 

 

 

 

                     (309)

Recoveries:

 

 

 

 

 

 

                         20

    Net charge-offs

 

 

 

 

 

 

                     (289)

    Provisions for loan losses charged to expense

 

 

 

 

 

 

                       407

Ending balance

 

 

 

 

 

 

$845

 

 

 

 

 

 

 

 

 

Nonperforming and Nonaccrual and Past Due Loans

Non-accrual and Past Due Loans.  Loans are considered past due if the required principal and interest payments have not been received 30 days as of the date such payments were due.  The Bank generally places a loan on non-accrual status when interest or principal is past due 90 days or more.  If it otherwise appears doubtful that the loan will be repaid, management may place the loan on nonaccrual status before the lapse of 90 days. Interest on loans past due 90 days or more ceases to accrue except for loans that are well collateralized and in the process of collection.  When a loan is placed on nonaccrual status, previously accrued and unpaid interest is reversed out of income.  Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.

An age analysis of past due loans, segregated by class of loans, as of June 30, 2011 follows:

 

(In 000’s)

 

Accruing

 

 

 

 

 

 

Loans

Loans 90 or

 

 

 

 

 

 

30-89 Days

More Days

 

Total Past

      Current

 

 

 

Past Due

Past Due

Nonaccrual

Due Loans

      Loans

Total Loans

 

Commercial and industrial:

 

 

 

 

 

 

 

     Commercial

 $                38

 $                 -  

 $                502

                 540

 $             1,023

 $             1,563

 

     SBA loans

                   50

                    -  

                     18

                   68

                   186

                   254

 

     Asset-based

                    -  

                    -  

                   101

                 101

                1,756

1,857

 

        Total Commercial and industrial

88

                    -  

                   621

                 709

                2,965

3,674

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

     Commercial mortgages

                    -  

                    -  

                   651

                 651

              14,487

15,138

 

     SBA loans

                    -  

                     9

                     58

                   67

                   477

544

 

     Construction

                    -  

                    -  

                      -  

                    -  

                   611

                   611

 

     Religious organizations

                    -  

                    -  

                   439

                 439

              13,156

              13,595

 

         Total Commercial real estate

0

                     9

                1,148

              1,157

              28,731

29,888

 

 

 

 

 

 

 

 

 

Consumer real estate:

 

 

 

 

 

 

 

     Home equity loans

                   13

                    -  

                   128

                 141

                1,616

1,757

 

     Home equity lines of credit

                   39

                    -  

                      -  

                   39

                   547

586

 

     1-4 family residential mortgages

                   58

                    -  

                   260

                 318

                3,349

3,667

 

         Total consumer real estate

109

                    -  

                   388

                 497

                5,513

6,010

 

 

 

 

 

 

 

 

 

Total real estate

                 109

                     9

                1,536

              1,654

              34,244

              35,898

 

 

 

 

  

  

 

 

 

Consumer and other:

 

 

 

 

 

 

 

     Consumer installment

                    -  

                     1

                       3

                     4

                     63

                     67

 

     Student loans

                   72

                   75

                      -  

                 147

                1,627

                1,774

 

     Other

                     2

                    -  

                      -  

                     2

                   162

                   164

 

         Total consumer and other

                   74

                   76

                       3

                 153

                1,852

                2,005

 

 

 

 

 

 

 

 

 

         Total loans

 $              271

 $                85

 $             2,160

 $           2,516

 $           39,061

 $           41,577

 

 

 

An age analysis of past due loans, segregated by class of loans, as of December 31, 2010 follows:

(In 000’s)

 

Accruing

 

 

 

 

 

Loans

Loans 90 or

 

 

 

 

 

30-89 Days

More Days

 

Total Past

Current

 

 

Past Due

Past Due

Nonaccrual

Due Loans

Loans

Total Loans

Commercial and industrial:

 

 

 

 

 

 

     Commercial

 $              442

 $                 -  

 $                505

                 946

 $             2,187

 $             3,133

     SBA loans

                   12

                    -  

                     18

                   30

                   198

                   229

     Asset-based

                    -  

                    -  

  

                    -  

                2,367

2,367

        Total Commercial and industrial

454

                    -  

                   523

                 977

                4,753

5,729

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

     Commercial mortgages

125

                    -  

                1,495

              1,620

              14,154

15,774

     SBA loans

 

 

                     58

                   58

                1,253

1,311

     Religious organizations

                 126

                    -  

                   315

                 441

              13,213

              13,653

         Total Commercial real estate

251

                    -  

                1,868

              2,119

              28,620

30,738

 

 

 

 

 

 

 

Consumer real estate:

 

 

 

 

 

 

     Home equity loans

                 155

                 142

                   130

                 427

                1,386

1,813

     Home equity lines of credit

                    -  

                    -  

                      -  

                    -  

                   714

714

     1-4 family residential mortgages

                    -  

                    -  

                   261

                 261

                4,171

4,432

         Total consumer real estate

155

                 142

                   391

                 688

                6,271

6,959

 

 

 

 

 

 

 

Total real estate

                 406

                 142

                2,259

              2,806

              34,891

              37,697

 

 

 

 

  

 

 

Consumer and other:

 

 

 

 

 

 

     Consumer installment

                     8

                    -  

                      -  

                     8

                     74

                     82

     Student loans

                   87

                   44

                      -  

                 131

                1,781

                1,912

     Other

                   13

                   19

                      -  

                   32

                   160

                   192

         Total consumer and other

                 108

                   63

                      -  

                 171

                2,016

                2,186

 

 

 

 

 

 

 

         Total loans

 $              968

 $              205

 $             2,782

 $           3,954

$41,659

$45,612

 

 

 

 

 

 

 

 

 

Loan Origination/Risk Management.  The Bank has lending policies and procedures in place to maximize loan income within an acceptable level of risk.  Management reviews and approves these policies and procedures on a regular basis.  A reporting system supplements the review process by providing management with periodic reports related to loan origination, asset quality, concentrations of credit, loan delinquencies and non-performing and emerging problem loans.  Diversification in the portfolio is a means of managing risk with fluctuations in economic conditions.

Credit Quality Indicators.  For commercial loans, management uses internally assigned risk ratings as the best indicator of credit quality.  Each loan’s internal risk weighting is assigned at origination and updated at least annually and more frequently if circumstances warrant a change in risk rating.  The Bank uses a 1 through 7 loan grading system that follows regulatory accepted definitions as follows:

 

·         Risk ratings of “1” through “3” are used for loans that are performing and meet and are expected to continue to meet all of the terms and conditions set forth in the original loan documentation and are generally current on principal and interest payments.  Loans with these risk ratings are reflected as “Good/Excellent” and “Satisfactory” in the following table.

·         Risk ratings of “4” are assigned to “Pass/Watch” loans which may require a higher degree of regular, careful attention.  Borrowers may be exhibiting weaker balance sheets and positive but inconsistent cash flow coverage. Borrowers in this classification generally exhibit a higher level of credit risk and are not adversely classified and do not expose the Bank to sufficient risk to warrant adverse classification. Loans with this rating would not normally be acceptable as new credits unless they are adequately secured and/or carry substantial guarantors. Loans with this rating are reflected as “Pass” in the following table. 

·         Risk ratings of “5” are assigned to “Special Mention” loans that do not presently expose the Bank to a significant degree of risks, but have potential weaknesses/deficiencies deserving Management’s closer attention.  If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the Bank’s credit position at some future date. No loss of principal or interest is envisioned.  Borrower is experiencing adverse operating trends, which potentially could impair debt, services capacity and may necessitate restructuring of credit.  Secondary sources of repayment are accessible and considered adequate to cover the Bank’s exposure. However a restructuring of the debt should result in repayment.  The asset is currently protected, but is potentially weak.  This category may include credits with inadequate loan agreements, control over the collateral or an unbalanced position in the balance sheet which has not reached a point where the liquidation is jeopardized but exceptions are considered material. These borrowers would have limited ability to obtain credit elsewhere.

·         Risk ratings of “6” are assigned to ‘Substandard” loans which are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Assets must have a well-defined weakness. They are characterized by the distinct possibility that some loss is possible if the deficiencies are not corrected. The borrower’s recent performance indicated an inability to repay the debt, even if restructured. Primary source of repayment is gone or severely impaired and the Bank may have to rely upon the secondary source. Secondary sources of repayment (e.g., guarantors and collateral) should be adequate for a full recovery. Flaws in documentation may leave the bank in a subordinated or unsecured position when the collateral is needed for the repayment.

·         Risk ratings of “7” are assigned to “Doubtful” loans which have all the weaknesses inherent in those classified “Substandard” with the added characteristic that the weakness makes the collection or liquidation in full, on the basis of current existing facts, conditions, and values, highly questionable and improbable.  The borrower’s recent performance indicates an inability to repay the debt.  Recovery from secondary sources is uncertain.  The possibility of a loss is extremely high, but because of certain important and reasonably- specific pending factors, its classification as a loss is deferred.

·         Risk rating of “8” are assigned to “Loss” loans which are considered non-collectible and do not warrant classification as active assets.  They are recommended for charge-off if attempts to recover will be long term in nature.  This classification does not mean that an asset has no recovery or salvage value, but rather, that it is not practical or desirable to defer writing off the loss, although a future recovery may be possible.  Loss should always be taken in the period in which they surface and are identified as non-collectible as a result there is no tabular presentation.

For consumer and residential mortgage loans, management uses performing versus nonperforming as the best indicator of credit quality.  Nonperforming loans consist of loans that are not accruing interest (nonaccrual loans) as a result of principal or interest being in default for a period of 90 days or more or when the ability to collect principal and interest according to contractual terms is in doubt.  These credit quality indicators are updated on an ongoing basis.  A loan is placed on nonaccrual status as soon as management believes there is doubt as to the ultimate ability to collect interest on a loan, but no later than 90 days past due.

The tables below detail the Bank’s loans by class according to their credit quality indictors discussed above.

(In 000’s)

 

 

June 30,2011

 

 

 

 

Good/Excellent

Satisfactory

Pass

Special Mention

Subtandard

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

Commercial and industrial:

 

 

 

 

 

 

    Commercial

 $                              379

 $                         575

 $                        69

 $                      38

 $               502

 $                           1,564

    SBA loans

                                    -  

                            130

                           56

                         -  

                    68

                                 254

    Asset-based

                                    -  

                         1,686

                           70

                         -  

                  101

                              1,857

 

                                 379

                         2,392

                         195

                         38

                  671

                              3,674

Commercial real estate:

 

 

 

 

 

 

    Commercial mortgages

                                    -  

                       13,575

                         801

                         -  

                  762

                            15,139

     SBA Loans

 

                            477

                           -  

                         -  

                    67

                                 544

    Construction

                                    -  

                            611

                           -  

                         -  

                     -  

                                 611

    Religious organizations

                                    -  

                         9,815

                      2,981

                       360

                  439

                            13,595

 

                                    -  

                       24,478

                      3,783

                       360

               1,267

                            29,888

 

 

 

 

 

 

 

Total commercial loans

 $                              379

 $                    26,870

 $                   3,977

 $                    398

 $            1,938

 $                         33,563

 

 

 

 

June 30,2011

 

 

 

 

                Residential Mortgage & Consumer Loans- Performing/Nonperforming

 

 

 

Performing

 

Nonperforming

 

Total

 

 

 

 

 

 

 

 

Consumer Real Estate:

 

 

 

 

 

 

     Home equity

 $                           1,629

 

 $                      128

 

 $            1,757

 

     Home equity line of credit

                                 586

 

                           -  

 

                  586

 

     1-4 family residential mortgages

                              3,407

 

                         260

 

               3,667

 

 

                              5,622

 

                         388

 

               6,010

 

 

 

 

 

 

 

 

Consumer Other:

 

 

 

 

 

 

     Consumer Installment

                                   64

 

                             3

 

                    67

 

     Student loans

                              1,774

 

                           -  

 

               1,774

 

     Other

                                 164

 

                           -  

 

                  164

 

 

                              2,002

 

                             3

 

               2,005

 

 

 

 

 

 

 

 

Total  consumer loans

 $                           7,624

 

 $                      391

 

 $            8,015

 

 

 

 

 

 

 

 

Total loans

 

 

 

 

 

 $                         41,577

 

 

(In 000’s)

 

 

December 31, 2010

 

 

 

 

Good/Excellent

Satisfactory

Pass

Special Mention

Subtandard

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

Commercial and industrial:

 

 

 

 

 

 

    Commercial

 $                              379

 $                      2,079

 $                        72

 $                      98

 $               505

 $                           3,133

    SBA loans

                                    -  

                              90

                           71

                         -  

                    68

                                 229

    Asset-based

                                    -  

                         2,083

                         184

                       101

                     -  

                              2,368

 

                                 379

                         4,252

                         327

                       199

                  573

                              5,730

Commercial real estate:

 

 

 

 

 

 

    Commercial mortgages

                                    -  

                       13,902

                         264

                         -  

               1,608

                            15,774

     SBA Loans

 

                         1,241

                           -  

                         -  

                    70

                              1,311

    Religious organizations

                                    -  

                         9,920

                      2,932

                       360

                  441

                            13,653

 

                                    -  

                       25,063

                      3,196

                       360

               2,119

                            30,738

 

 

 

 

 

 

 

Total commercial loans

 $                              379

 $                    29,315

 $                   3,523

 $                    559

 $            2,692

 $                         36,468

 

 

 

 

December 31, 2010

 

 

 

 

                Residential Mortgage & Consumer Loans- Performing/Nonperforming

 

 

 

Performing

 

Nonperforming

 

Total

 

 

 

 

 

 

 

 

Consumer Real Estate:

 

 

 

 

 

 

     Home equity

 $                           1,683

 

 $                      130

 

 $            1,813

 

     Home equity line of credit

                                 714

 

                           -  

 

                  714

 

     1-4 family residential mortgages

                              4,171

 

                         261

 

               4,432

 

 

                              6,568

 

                         391

 

               6,959

 

 

 

 

 

 

 

 

Consumer Other:

 

 

 

 

 

 

     Consumer Installment

                                   81

 

                           -  

 

                    81

 

     Student loans

                              1,912

 

                           -  

 

               1,912

 

     Other

                                 192

 

                           -  

 

                  192

 

 

                              2,185

 

                           -  

 

               2,185

 

 

 

 

 

 

 

 

Total  consumer loans

 $                           8,753

 

 $                      391

 

 $            9,144

 

 

 

 

 

 

 

 

Total loans

 

 

 

 

 

 $                         45,612

 

Impaired Loans. The Bank identifies a loan as impaired when it is probable that interest and principal will not be collected according to the contractual terms of the loan agreement. The Bank recognizes interest income on impaired loans under the cash basis when the collateral on the loan is sufficient to cover the outstanding obligation to the Bank.   If these factors do not exist, the Bank will record interest payments on the cost recovery basis.

In accordance with guidance provided by ASC 310-10, “Accounting by Creditors for Impairment of a Loan”, management employs one of three methods to determine and measure impairment: the Present Value of Future Cash Flow Method; the Fair Value of Collateral Method; and the Observable Market Price of a Loan Method.  To perform an impairment analysis, the Company reviews a loan’s internally assigned grade, its outstanding balance, guarantors, collateral, strategy, and a current report of the action being implemented. Based on the nature of the specific loans, one of the impairment methods is chosen for the respective loan and any impairment is determined, based on criteria established in ASC 310-10.  

Impaired loans as of June 30, 2011 are set forth in the following table.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In 000’s)

 

Unpaid

Recorded

Recorded

 

 

 

 

 

 

Contractual

Investment

Investment

Total

 

Average

Interest recognized

 

 

Principal

With No

With

Recorded

Related

Recorded

on impaired

 

 

Balance

Allowance

Allowance

Investment

Allowance

Investment

loans

 

 

 

 

 

 

 

 

 

Commercial and industrial:

 

 

  

 

 

 

 

 

     Commercial

 

 $                      502

 $                475

 $                      27

 $                502

 $           27

 $                  471

 $                             -  

     SBA  loans

 

                           18

                     18

                          -  

                     18

               -  

                       18

                                -  

     Asset-based

 

                         101

                   101

 

                   101

 

                       17

                                -  

        Total Commercial and industrial

 

621

594

27

621

27

506

                                  -

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

     Commercial mortgages

 

651

                   651

                          -  

                   651

               -  

                     946

                                -  

     SBA  Loans

 

58

                     58

                          -  

                     58

               -  

                       58

                                -  

     Religious Organizations

 

                         439

                   439

                          -  

                   439

               -  

                     440

                                  3

         Total Commercial real estate

 

1,148

                1,148

                          -  

                1,148

               -  

                  1,444

                                  3

 

 

 

 

 

 

 

 

 

         Total Loans

 

 $                   1,769

 $             1,742

 $                      27

 $             1,769

 $           27

 $               1,951

 $                               3

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans as of December 31, 2010 are set forth in the following table.

 

 

Unpaid

 

Recorded

 

Recorded

 

 

 

 

 

 

 

 

 

Contractual

 

Investment

 

Investment

 

Total

 

 

 

Average

Interst Collected

 

 

Principal

 

With No

 

With

 

Recorded

 

Related

 

Recorded

on impaired

 

 

Balance

 

Allowance

 

Allowance

 

Investment

 

Allowance

 

Investment

loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial:

 

 

 

 

 

 

 

 

 

 

 

 

 

     Commercial

 

 $                    505

 

 $                 422

 

 $                  83

#

 $                        505

 

 $                        83

 

 $                            73

 $                   21

     SBA  loans

 

                         21

 

                      18

 

                      -  

 

 $                          18

 

                            -  

 

                               20

                      -  

     Asset-based

 

                         -  

 

                      -  

 

                      -  

 

                              -  

 

                            -  

 

                               20

                      -  

        Total Commercial and industrial

 

526

 

                    440

 

                     83

 

                           523

 

                           83

 

                             113

                      21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

     Commercial mortgages

 

1,412

 

                    577

 

                   835

 

                        1,412

 

                         156

 

                          1,700

                      25

     SBA  Loans

 

150

 

                    140

 

                      -  

 

                           140

 

                            -  

 

                             289

                      -  

     Construction

 

                         -  

 

                      -  

 

                      -  

 

                              -  

 

                            -  

 

                             338

                      -  

     Religious Organizations

 

                       441

 

                    441

 

                      -  

 

                           441

 

                            -  

 

                             312

                      17

         Total Commercial real estate

 

2,003

 

                 1,158

 

                   835

 

                        1,993

 

                         156

 

                          2,639

                      42

 

 

 

 

 

 

 

 

 

 

 

 

 

 

         Total Loans

 

 $                 2,529

 

 $              1,599

#

 $                918

 

 $                     2,516

 

 $                      238

 

 $                       2,752

 $                   63

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Troubled debt restructurings (“TDRs”).  TDRs occur when a creditor, for economic or legal reasons related to a debtor’s financial condition, grants a concession to the debtor that it would not otherwise consider, such as a below market interest rate, extending the maturity of a loan, or a combination of both. The Company had no troubled debt restructurings at June 30, 2011 and December 31, 2010.